Highlights

[GREENYB] QoQ TTM Result on 2011-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jul-2011  [#4]
Profit Trend QoQ -     9.08%    YoY -     3.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 53,398 52,093 53,790 48,239 47,690 47,175 42,385 16.66%
  QoQ % 2.51% -3.15% 11.51% 1.15% 1.09% 11.30% -
  Horiz. % 125.98% 122.90% 126.91% 113.81% 112.52% 111.30% 100.00%
PBT 10,639 10,657 11,362 9,497 9,289 11,482 10,317 2.07%
  QoQ % -0.17% -6.20% 19.64% 2.24% -19.10% 11.29% -
  Horiz. % 103.12% 103.30% 110.13% 92.05% 90.04% 111.29% 100.00%
Tax -2,555 -2,427 -2,626 -2,171 -2,573 -3,356 -2,734 -4.42%
  QoQ % -5.27% 7.58% -20.96% 15.62% 23.33% -22.75% -
  Horiz. % 93.45% 88.77% 96.05% 79.41% 94.11% 122.75% 100.00%
NP 8,084 8,230 8,736 7,326 6,716 8,126 7,583 4.36%
  QoQ % -1.77% -5.79% 19.25% 9.08% -17.35% 7.16% -
  Horiz. % 106.61% 108.53% 115.21% 96.61% 88.57% 107.16% 100.00%
NP to SH 8,084 8,230 8,736 7,326 6,716 8,128 7,586 4.33%
  QoQ % -1.77% -5.79% 19.25% 9.08% -17.37% 7.14% -
  Horiz. % 106.56% 108.49% 115.16% 96.57% 88.53% 107.14% 100.00%
Tax Rate 24.02 % 22.77 % 23.11 % 22.86 % 27.70 % 29.23 % 26.50 % -6.35%
  QoQ % 5.49% -1.47% 1.09% -17.47% -5.23% 10.30% -
  Horiz. % 90.64% 85.92% 87.21% 86.26% 104.53% 110.30% 100.00%
Total Cost 45,314 43,863 45,054 40,913 40,974 39,049 34,802 19.26%
  QoQ % 3.31% -2.64% 10.12% -0.15% 4.93% 12.20% -
  Horiz. % 130.21% 126.04% 129.46% 117.56% 117.73% 112.20% 100.00%
Net Worth 49,894 47,256 48,528 46,328 44,887 42,270 42,525 11.25%
  QoQ % 5.58% -2.62% 4.75% 3.21% 6.19% -0.60% -
  Horiz. % 117.33% 111.13% 114.11% 108.94% 105.55% 99.40% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 49,894 47,256 48,528 46,328 44,887 42,270 42,525 11.25%
  QoQ % 5.58% -2.62% 4.75% 3.21% 6.19% -0.60% -
  Horiz. % 117.33% 111.13% 114.11% 108.94% 105.55% 99.40% 100.00%
NOSH 333,740 333,499 166,363 166,410 165,757 166,026 163,750 60.82%
  QoQ % 0.07% 100.46% -0.03% 0.39% -0.16% 1.39% -
  Horiz. % 203.81% 203.66% 101.60% 101.62% 101.23% 101.39% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.14 % 15.80 % 16.24 % 15.19 % 14.08 % 17.23 % 17.89 % -10.54%
  QoQ % -4.18% -2.71% 6.91% 7.88% -18.28% -3.69% -
  Horiz. % 84.63% 88.32% 90.78% 84.91% 78.70% 96.31% 100.00%
ROE 16.20 % 17.42 % 18.00 % 15.81 % 14.96 % 19.23 % 17.84 % -6.23%
  QoQ % -7.00% -3.22% 13.85% 5.68% -22.20% 7.79% -
  Horiz. % 90.81% 97.65% 100.90% 88.62% 83.86% 107.79% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.00 15.62 32.33 28.99 28.77 28.41 25.88 -27.45%
  QoQ % 2.43% -51.69% 11.52% 0.76% 1.27% 9.78% -
  Horiz. % 61.82% 60.36% 124.92% 112.02% 111.17% 109.78% 100.00%
EPS 2.42 2.47 5.25 4.40 4.05 4.90 4.63 -35.14%
  QoQ % -2.02% -52.95% 19.32% 8.64% -17.35% 5.83% -
  Horiz. % 52.27% 53.35% 113.39% 95.03% 87.47% 105.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1495 0.1417 0.2917 0.2784 0.2708 0.2546 0.2597 -30.82%
  QoQ % 5.50% -51.42% 4.78% 2.81% 6.36% -1.96% -
  Horiz. % 57.57% 54.56% 112.32% 107.20% 104.27% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.00 15.61 16.12 14.45 14.29 14.14 12.70 16.66%
  QoQ % 2.50% -3.16% 11.56% 1.12% 1.06% 11.34% -
  Horiz. % 125.98% 122.91% 126.93% 113.78% 112.52% 111.34% 100.00%
EPS 2.42 2.47 2.62 2.20 2.01 2.44 2.27 4.36%
  QoQ % -2.02% -5.73% 19.09% 9.45% -17.62% 7.49% -
  Horiz. % 106.61% 108.81% 115.42% 96.92% 88.55% 107.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1495 0.1416 0.1454 0.1388 0.1345 0.1267 0.1274 11.26%
  QoQ % 5.58% -2.61% 4.76% 3.20% 6.16% -0.55% -
  Horiz. % 117.35% 111.15% 114.13% 108.95% 105.57% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.2300 0.2200 0.2200 0.4200 0.2500 0.2300 0.1600 -
P/RPS 1.44 1.41 0.68 1.45 0.87 0.81 0.62 75.47%
  QoQ % 2.13% 107.35% -53.10% 66.67% 7.41% 30.65% -
  Horiz. % 232.26% 227.42% 109.68% 233.87% 140.32% 130.65% 100.00%
P/EPS 9.50 8.91 4.19 9.54 6.17 4.70 3.45 96.58%
  QoQ % 6.62% 112.65% -56.08% 54.62% 31.28% 36.23% -
  Horiz. % 275.36% 258.26% 121.45% 276.52% 178.84% 136.23% 100.00%
EY 10.53 11.22 23.87 10.48 16.21 21.29 28.95 -49.08%
  QoQ % -6.15% -53.00% 127.77% -35.35% -23.86% -26.46% -
  Horiz. % 36.37% 38.76% 82.45% 36.20% 55.99% 73.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 1.55 0.75 1.51 0.92 0.90 0.62 83.51%
  QoQ % -0.65% 106.67% -50.33% 64.13% 2.22% 45.16% -
  Horiz. % 248.39% 250.00% 120.97% 243.55% 148.39% 145.16% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 -
Price 0.2300 0.2600 0.2000 0.1900 0.2400 0.2200 0.1900 -
P/RPS 1.44 1.66 0.62 0.66 0.83 0.77 0.73 57.35%
  QoQ % -13.25% 167.74% -6.06% -20.48% 7.79% 5.48% -
  Horiz. % 197.26% 227.40% 84.93% 90.41% 113.70% 105.48% 100.00%
P/EPS 9.50 10.54 3.81 4.32 5.92 4.49 4.10 75.19%
  QoQ % -9.87% 176.64% -11.81% -27.03% 31.85% 9.51% -
  Horiz. % 231.71% 257.07% 92.93% 105.37% 144.39% 109.51% 100.00%
EY 10.53 9.49 26.26 23.17 16.88 22.25 24.38 -42.89%
  QoQ % 10.96% -63.86% 13.34% 37.26% -24.13% -8.74% -
  Horiz. % 43.19% 38.93% 107.71% 95.04% 69.24% 91.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 1.83 0.69 0.68 0.89 0.86 0.73 64.56%
  QoQ % -15.85% 165.22% 1.47% -23.60% 3.49% 17.81% -
  Horiz. % 210.96% 250.68% 94.52% 93.15% 121.92% 117.81% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS